As of 2025-07-20, the Intrinsic Value of Ananda Development PCL (ANAN.BK) is 2.85 THB. This ANAN.BK valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.41 THB, the upside of Ananda Development PCL is 595.80%.
The range of the Intrinsic Value is (0.90) - 9.24 THB
Based on its market price of 0.41 THB and our intrinsic valuation, Ananda Development PCL (ANAN.BK) is undervalued by 595.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3.30) - 48.66 | (1.28) | -411.3% |
| DCF (Growth 10y) | (4.06) - 19.32 | (3.12) | -860.1% |
| DCF (EBITDA 5y) | (0.90) - 9.24 | 2.85 | 595.8% |
| DCF (EBITDA 10y) | (1.40) - 14.33 | 3.41 | 731.6% |
| Fair Value | -0.14 - -0.14 | -0.14 | -134.59% |
| P/E | (0.53) - 3.44 | 1.28 | 211.1% |
| EV/EBITDA | (1.95) - 3.38 | 0.25 | -39.1% |
| EPV | (3.92) - (5.57) | (4.74) | -1257.3% |
| DDM - Stable | (0.36) - (2.12) | (1.24) | -401.6% |
| DDM - Multi | 6.99 - 32.80 | 11.58 | 2723.4% |
| Market Cap (mil) | 1,708.17 |
| Beta | 1.43 |
| Outstanding shares (mil) | 4,166.26 |
| Enterprise Value (mil) | 14,598.77 |
| Market risk premium | 7.44% |
| Cost of Equity | 7.39% |
| Cost of Debt | 14.47% |
| WACC | 11.18% |